$2.18-77% 1Y

RyuScore

Seven criteria, each scored 0 to 100 on a published scale, weighted into one number.

RyuScore 70 out of 100, Above average
Today's price. Only valuation depends on it.

Above average. Gogo Inc. scores higher than 76% of the 2,231 companies Ryufin scores.

Carried by valuation and return on capital, held back by return on new capital and the balance sheet.

Communication Services median 56 · all companies 55

How the score has moved

At each fiscal year end, from the reports and price of the time
55
47
63
70
56
67
70
202020212022202320242025today

The biggest move was up 16 points from 2021 to 2022, mostly return on capital.

Valuation

26% of the score

100median 53

Gogo Inc. is valued at 7.1x its operating profit before acquisition amortisation (EBITA), including debt: cheap enough for full points.

60x
50x
35x
25x
18x
12x
8x
7.1x
Full points at 8x or less, none from 60xfull points

Return on capital

18% of the score

73median 24

Over 7 years the business earned 14% a year after tax on the capital it uses.

2%
8%
15%
25%
14%
None at 2% or less, full points from 25%full points
Return on capital by year
7 years agolatest 7.7%

Return on new capital

16% of the score

2median 33

Over 6 years yearly profit fell by 5 cents for every dollar earned. New capital earned -3.4%, and 137% of profit went back into the business.

-5%
12%
-4.7%
None at minus 5 cents, full points from 12 centsfull points

Capital allocation

14% of the score

89median 63

How management spends the money: shares bought back or issued, and whether assets grow faster than the business they serve.

Share countDown 1.5% a year over 4 years: buybacks
82
5%
-3%
-1.5%
0 pointsfull points
Assets against salesAssets grew 14% a year, sales 28%
100
12%
-2%
-13%
0 pointsfull points

Cycle position

12% of the score

100median 63

Today's operating margin of 12% is 0.38x its normal 31%: near a trough. Normal is half the 10 year median, half the last four years, so a margin that has held is not taken for a peak.

2x
1.5x
1x
0.7x
0.4x
A trough earns points, a peak costs themfull points
Operating margin by year, against its normal level
10 years agonow 12%

Balance sheet

8% of the score

0median 50

What the debt weighs against the profit that has to carry it.

Net debt to EBITDA4.5x a year of EBITDA
0
4.5x
0.5x
4.5x
0 pointsfull points
Interest coverOperating profit covers interest 2x
0
1.5x
12x
1.5x
0 pointsfull points

Earnings quality

6% of the score

100median 90

Whether the reported profit arrives as cash, and whether the accounts show the usual signs of stretching.

Cash against profitOperating cash flow was 1.42x profit over 3 years
100
0.7x
1x
1.3x
1.4x
0 pointsfull points
AccrualsCash ran ahead of profit by 8.8% of assets
100
8%
0%
-8%
-8.8%
0 pointsfull points

How the RyuScore works

Each criterion earns 0 to 100 points on the scale drawn under it, and the RyuScore is their average weighted 26, 18, 16, 14, 12, 8 and 6. Scales bend in the company's favour between their ends, so an ordinary figure is never already near zero. Where a criterion cannot be measured from the filings it is taken out and the remaining weights scale up; a company needs 60% of the weight covered, and always a price, to get a score.

Built from the company's annual and quarterly filings with the SEC and today's share price. Banks, insurers and property trusts are not scored: their debt is their raw material, so these yardsticks mean something else there. Figures as of 2026-06-30, latest annual report FY2025.